[JHM] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 297.41%
YoY- 60.58%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 75,839 93,143 100,012 94,756 59,217 69,738 72,854 2.71%
PBT 7,098 12,135 12,681 16,558 4,278 11,356 10,862 -24.67%
Tax -6,368 -2,558 -3,182 -3,799 -1,059 -2,036 -1,853 127.55%
NP 730 9,577 9,499 12,759 3,219 9,320 9,009 -81.24%
-
NP to SH 930 9,772 9,657 12,912 3,249 9,321 9,009 -77.96%
-
Tax Rate 89.72% 21.08% 25.09% 22.94% 24.75% 17.93% 17.06% -
Total Cost 75,109 83,566 90,513 81,997 55,998 60,418 63,845 11.42%
-
Net Worth 267,647 267,647 262,071 250,919 239,768 234,191 223,040 12.91%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 267,647 267,647 262,071 250,919 239,768 234,191 223,040 12.91%
NOSH 557,600 557,600 557,600 557,600 557,600 557,600 557,600 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.96% 10.28% 9.50% 13.47% 5.44% 13.36% 12.37% -
ROE 0.35% 3.65% 3.68% 5.15% 1.36% 3.98% 4.04% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.60 16.70 17.94 16.99 10.62 12.51 13.07 2.68%
EPS 0.17 1.75 1.73 2.32 0.58 1.67 1.62 -77.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.47 0.45 0.43 0.42 0.40 12.91%
Adjusted Per Share Value based on latest NOSH - 557,600
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.54 15.40 16.53 15.66 9.79 11.53 12.04 2.74%
EPS 0.15 1.62 1.60 2.13 0.54 1.54 1.49 -78.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4424 0.4424 0.4332 0.4148 0.3963 0.3871 0.3687 12.90%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.03 1.19 1.33 1.73 1.84 1.85 1.90 -
P/RPS 7.57 7.12 7.42 10.18 17.33 14.79 14.54 -35.25%
P/EPS 617.56 67.90 76.79 74.71 315.78 110.67 117.60 201.81%
EY 0.16 1.47 1.30 1.34 0.32 0.90 0.85 -67.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.48 2.83 3.84 4.28 4.40 4.75 -41.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 26/08/22 30/05/22 25/02/22 26/11/21 22/09/21 24/06/21 -
Price 0.765 1.26 1.27 1.50 1.67 2.03 1.79 -
P/RPS 5.62 7.54 7.08 8.83 15.73 16.23 13.70 -44.76%
P/EPS 458.67 71.90 73.33 64.78 286.61 121.44 110.79 157.60%
EY 0.22 1.39 1.36 1.54 0.35 0.82 0.90 -60.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.63 2.70 3.33 3.88 4.83 4.48 -49.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment